The WACC of Balco Group AB (BALCO.ST) is 5.8%.
| Range | Selected | |
| Cost of equity | 4.40% - 6.70% | 5.55% |
| Tax rate | 19.40% - 20.50% | 19.95% |
| Cost of debt | 4.90% - 11.00% | 7.95% |
| WACC | 4.3% - 7.2% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.38 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.40% | 6.70% |
| Tax rate | 19.40% | 20.50% |
| Debt/Equity ratio | 0.28 | 0.28 |
| Cost of debt | 4.90% | 11.00% |
| After-tax WACC | 4.3% | 7.2% |
| Selected WACC | 5.8% | |